Cost of Sales
-5,195,581 GBP2023-01-01 ~ 2023-12-31
-4,916,900 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-839,704 GBP2023-01-01 ~ 2023-12-31
-1,074,188 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
427,379 GBP2023-01-01 ~ 2023-12-31
33,852 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,690,654 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,118,033 GBP2023-01-01 ~ 2023-12-31
33,852 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
0 GBP2023-12-31
15,051 GBP2022-12-31
Property, Plant & Equipment
1,107,727 GBP2023-12-31
645,673 GBP2022-12-31
Fixed Assets
1,107,727 GBP2023-12-31
660,724 GBP2022-12-31
Debtors
2,307,326 GBP2023-12-31
756,475 GBP2022-12-31
Cash at bank and in hand
215,815 GBP2023-12-31
265,982 GBP2022-12-31
Current Assets
2,523,141 GBP2023-12-31
1,022,457 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,906,254 GBP2023-12-31
-5,307,014 GBP2022-12-31
Net Current Assets/Liabilities
-2,383,113 GBP2023-12-31
-4,284,557 GBP2022-12-31
Total Assets Less Current Liabilities
-1,275,386 GBP2023-12-31
-3,623,833 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-418,705 GBP2023-12-31
-188,291 GBP2022-12-31
Net Assets/Liabilities
-1,694,091 GBP2023-12-31
-3,812,124 GBP2022-12-31
Equity
Called up share capital
92,000 GBP2023-12-31
92,000 GBP2022-12-31
92,000 GBP2021-12-31
Share premium
819,000 GBP2023-12-31
819,000 GBP2022-12-31
819,000 GBP2021-12-31
Capital redemption reserve
765,247 GBP2023-12-31
765,247 GBP2022-12-31
765,247 GBP2021-12-31
Retained earnings (accumulated losses)
-3,370,338 GBP2023-12-31
-5,488,371 GBP2022-12-31
-5,522,223 GBP2021-12-31
Equity
-1,694,091 GBP2023-12-31
-3,812,124 GBP2022-12-31
-3,845,976 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,118,033 GBP2023-01-01 ~ 2023-12-31
33,852 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
632023-01-01 ~ 2023-12-31
582022-01-01 ~ 2022-12-31
Wages/Salaries
2,290,895 GBP2023-01-01 ~ 2023-12-31
2,020,871 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,605 GBP2023-01-01 ~ 2023-12-31
67,106 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,636,574 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
176,207 GBP2023-01-01 ~ 2023-12-31
152,612 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,690,654 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
161,926 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
27,044 GBP2023-12-31
25,649 GBP2022-12-31
Motor vehicles
1,654,913 GBP2023-12-31
1,366,923 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,681,957 GBP2023-12-31
1,392,572 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-503,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-503,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
27,044 GBP2023-12-31
25,649 GBP2022-12-31
Motor vehicles
547,186 GBP2023-12-31
721,250 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
574,230 GBP2023-12-31
746,899 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
1,395 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
178,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
179,625 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-352,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-352,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
0 GBP2023-12-31
0 GBP2022-12-31
Motor vehicles
1,107,727 GBP2023-12-31
645,673 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
316,685 GBP2023-12-31
588,454 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
72,326 GBP2023-12-31
117,722 GBP2022-12-31
Other Debtors
Current
13,344 GBP2023-12-31
12,678 GBP2022-12-31
Prepayments/Accrued Income
Current
214,317 GBP2023-12-31
37,621 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
616,672 GBP2023-12-31
756,475 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
296,015 GBP2023-12-31
125,785 GBP2022-12-31
Trade Creditors/Trade Payables
Current
467,744 GBP2023-12-31
801,371 GBP2022-12-31
Amounts owed to group undertakings
Current
3,754,013 GBP2023-12-31
3,382,788 GBP2022-12-31
Other Taxation & Social Security Payable
Current
240,269 GBP2023-12-31
794,130 GBP2022-12-31
Other Creditors
Current
32,784 GBP2023-12-31
30,631 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
115,429 GBP2023-12-31
172,309 GBP2022-12-31
Creditors
Current
4,906,254 GBP2023-12-31
5,307,014 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
418,705 GBP2023-12-31
188,291 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
380,151 GBP2023-12-31
149,931 GBP2022-12-31
Minimum gross finance lease payments owing
842,364 GBP2023-12-31
353,023 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
714,720 GBP2023-12-31
314,076 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,856 GBP2023-12-31
54,192 GBP2022-12-31
Between two and five year
1,740 GBP2023-12-31
6,960 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
58,596 GBP2023-12-31
61,152 GBP2022-12-31